[D&O] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.83%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 258,428 125,632 122,039 123,766 112,769 113,783 27,244 45.46%
PBT -30,887 9,760 20,875 22,917 23,104 22,113 3,550 -
Tax 4,133 -535 -2,724 -2,240 -2,893 -1,780 -2,397 -
NP -26,754 9,225 18,151 20,677 20,211 20,333 1,153 -
-
NP to SH -20,942 7,305 18,151 20,677 20,211 20,333 1,153 -
-
Tax Rate - 5.48% 13.05% 9.77% 12.52% 8.05% 67.52% -
Total Cost 285,182 116,407 103,888 103,089 92,558 93,450 26,091 48.94%
-
Net Worth 161,121 180,685 177,687 163,223 145,417 0 39,658 26.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 2,571 3,638 2,193 2,190 637 - -
Div Payout % - 35.20% 20.05% 10.61% 10.84% 3.14% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 161,121 180,685 177,687 163,223 145,417 0 39,658 26.30%
NOSH 975,314 724,772 731,224 731,616 735,172 733,047 343,367 18.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -10.35% 7.34% 14.87% 16.71% 17.92% 17.87% 4.23% -
ROE -13.00% 4.04% 10.22% 12.67% 13.90% 0.00% 2.91% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.50 17.33 16.69 16.92 15.34 15.52 7.93 22.26%
EPS -2.15 1.01 2.48 2.83 2.75 2.77 0.34 -
DPS 0.00 0.35 0.50 0.30 0.30 0.09 0.00 -
NAPS 0.1652 0.2493 0.243 0.2231 0.1978 0.00 0.1155 6.14%
Adjusted Per Share Value based on latest NOSH - 731,616
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.85 10.14 9.85 9.99 9.10 9.18 2.20 45.44%
EPS -1.69 0.59 1.46 1.67 1.63 1.64 0.09 -
DPS 0.00 0.21 0.29 0.18 0.18 0.05 0.00 -
NAPS 0.13 0.1458 0.1434 0.1317 0.1173 0.00 0.032 26.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.29 0.23 0.30 0.35 0.40 0.50 0.00 -
P/RPS 1.09 1.33 1.80 2.07 2.61 3.22 0.00 -
P/EPS -13.51 22.82 12.09 12.38 14.55 18.03 0.00 -
EY -7.40 4.38 8.27 8.07 6.87 5.55 0.00 -
DY 0.00 1.52 1.67 0.86 0.75 0.17 0.00 -
P/NAPS 1.76 0.92 1.23 1.57 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 24/11/08 21/11/07 16/11/06 23/11/05 - -
Price 0.26 0.35 0.25 0.38 0.41 0.53 0.00 -
P/RPS 0.98 2.02 1.50 2.25 2.67 3.41 0.00 -
P/EPS -12.11 34.73 10.07 13.45 14.91 19.11 0.00 -
EY -8.26 2.88 9.93 7.44 6.71 5.23 0.00 -
DY 0.00 1.00 2.00 0.79 0.73 0.16 0.00 -
P/NAPS 1.57 1.40 1.03 1.70 2.07 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment